The Discounted Cash Flow (DCF) valuation of Hanoi Water Supply Number 2 JSC (NS2.VN) is 10,234.42 VND. With the latest stock price at 16,200.00 VND, the upside of Hanoi Water Supply Number 2 JSC based on DCF is -36.8%.
Based on the latest price of 16,200.00 VND and our DCF valuation, Hanoi Water Supply Number 2 JSC (NS2.VN) is a sell. selling NS2.VN stocks now will result in a potential gain of 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.5% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,586.08 - 24,624.08 | 10,234.42 |
| Upside | -71.7% - 52.0% | -36.8% |